BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 14 Daytona St, Destin, FL 32550, USA

7 bed • 3 bath • 16 guests • $1,250,000

BNB

Calc

Annual Revenue

$150,992

Profit (Cash Flow)

$33,962

Cap Rate

9.5%

Annual Revenue

$150,992

AirDNA projects $780/night at 53% occupancy ($150,991).

BNB Calc projects a 53% occupancy rate, $780 rate per night.

Revenue Percentile (property's earnings compare to others in the market}


Return Metrics

11.16% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$33,961$67,923$101,885$135,847$169,809$339,618$1,018,855
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$12,280$25,317$39,159$53,854$69,456$163,142$1,000,000
Down Payment$250,000$250,000$250,000$250,000$250,000$250,000$250,000
Property Appreciation$37,500$76,125$115,908$156,886$199,092$429,895$1,784,078
Total Return$333,741$419,366$506,953$596,588$688,358$1,182,656$4,052,933

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.16%

Cap Rate

9.46%

Return on Investment

27.52%

property-location

14 Daytona St Destin, Florida, 32550-3945

7 bed • 3 bath • 16 guests

Est. $5,996/mo

Agent

Inquire about this property

Contact Agent

$150,992

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$33,962

Profit

Revenue

$150,992

Operating Expenses

$32,709

Operating Income

$118,283

Mortgage & Taxes

$84,321

Profit (Cash Flow)

$33,962

$304,250

Cash Investment

Down Payment

$250,000

Renos & Furnishing

$16,750

Closing Costs

$37,500

Total

$304,250

DSCR Ratio

Strong

1.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.16%

Cap Rate

9.46%

Profit (Cummulative)

$33,962

$12,280

$16,750

$37,500

$0

Total Gain

$83,742

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$59,326

Deductible property tax

$12,375

Your total deduction

$92,185

Your adjusted annual income

$150,000 - $92,185 = $57,815


Taxes on $57,815 (30%)

$17,345

Your old tax bill

$45,000

Your new tax bill

$17,345


Estimated tax savings

$27,655

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com